1. Japan Stocks

  2. •

    Technology services

  3. •

    Packaged software
CyberStep Holdings.Inc.

CyberStep Holdings.Inc.

TTSE:3810
163.00
JPY
+3.00
(+1.88%)
16.55BMarket Cap
Jan 18Next Earn
CyberStep Holdings.Inc.
TSE:3810
(Tokyo Stock Exchange)

Recent

price

163.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
JPY
544.31
565.15
561.32
648.88
545.89
372.91
648.9
1,229.9
1,732.01
1,697.69
1,550.32
915.46
373.25
250.45
163.55
45.87
- -
Revenue per Share
39.64
15.25
16.91
-2.8
-163.79
-175.79
59.8
76.95
-45.54
68.81
-147
-258.86
-126.96
-122.29
-110.71
-73.17
- -
Basic EPS, GAAP
14.35
13.65
-12.14
-59.69
-138.42
-110.94
39.77
-36.49
-52.55
-13.04
-46.47
-153.07
-112.06
-121.87
-134.03
-67.71
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
9.89
- -
- -
- -
- -
- -
- -
Dividend per Share
313.5
300.53
337.39
333.24
369.75
188.39
263.56
414.48
532.24
623.74
460.3
220.8
187.2
89.07
29.65
79.71
79.71
Book Value per Share
311.26
297.63
312.01
262.19
292.27
188.26
234.28
359.95
516.25
601.34
460.03
220.8
187.2
89.07
29.65
71.16
71.16
Tangible Book Value per Share
2
2
2
2
3
5
5
6
7
8
8
8
11
12
15
47
37
Basic Weighted Avg Shares
1,275
1,359
1,364
1,394
1,464
1,756
3,093
7,175
11,554
12,998
12,193
7,416
4,057
2,986
2,504
2,142
- -
Sales/Revenue/Turnover
13.57
4.06
42.67
2.31
-19.95
-16.49
12.04
8.68
1.57
4.92
-6.66
-18.26
-28.57
-48.76
-71.41
-76.05
- -
Operating Margin (%)
25
64
31
36
84
136
47
175
381
292
199
92
8
13
32
5
- -
Depreciation Expense
93
37
41
-6
-439
-828
285
449
-304
527
-1,156
-2,097
-1,380
-1,458
-1,695
-3,417
- -
Net Income, GAAP
43.33
59.04
59.78
112.9
- -
- -
13.75
12.35
- -
15.08
- -
- -
- -
- -
- -
- -
- -
Effective Tax Rate (%)
7.28
2.7
3.01
-0.43
-30
-47.14
9.22
6.26
-2.63
4.05
-9.48
-28.28
-34.02
-48.83
-67.69
-159.52
- -
Profit Margin (%)
680
709
705
751
1,236
815
967
1,594
2,895
4,094
2,941
1,794
2,233
722
225
5,486
5,486
Working Capital
98
89
67
152
100
59
27
37
14
- -
- -
26
138
10
- -
86
86
LT Debt
742
730
820
901
1,603
898
1,282
2,533
3,763
4,905
3,621
2,024
2,321
1,152
545
6,530
6,530
Total Equity
11.14
2.43
4.17
-0.38
- -
- -
25.86
26.78
- -
12.23
- -
- -
- -
- -
- -
- -
- -
Return on Invested Capital (%)
10.95
4.2
4.55
-0.6
- -
- -
23.59
22.9
- -
12.09
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
13.46
4.98
5.3
-0.7
-35.08
-66.18
26.15
23.53
-9.65
12.16
-27.12
-74.29
-65.54
-87.33
-199.76
-96.61
- -
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Nov'25
Nov'26
May'26
ST Debt
6
- -
52
LT Borrowings
22
- -
86
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
16
65
82
Market Capitalization
3,516
20,414
16,546

Working Capital

JPY

•

in mil. unless spec.
Nov'25
Nov'26
May'26
Total Current Assets
1,568
5,986
6,091
Cash, Cash Equivalents & STI
658
2,027
3,634
Accounts Receivable, Net
196
127
590
Inventories
160
98
132
Total Current Liabilities
526
394
605
Payables & Accruals
- -
- -
- -
ST Debt
6
- -
52
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
115.88%
193.14%
1,098.17%
Free Cash Flow
26.28%
70.42%
54.09%
Net Income, GAAP
-66.68%
34.14%
101.59%
Sales/Revenue/Turnover
13.4%
-28.29%
-14.46%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
830
664
758
734
2,986
2025
- -
- -
- -
- -
2,504
2026
- -
- -
- -
- -
2,142

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-30.39
-42.2
-28.33
-22.1
-122.29
2025
- -
- -
- -
- -
-110.71
2026
- -
- -
- -
- -
-73.17

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
Microsoft Corporation (NASDAQ:MSFT)
Palantir Technologies Inc. (NASDAQ:PLTR)
Nebius Group N.V. (NASDAQ:NBIS)
Oracle Corporation (NYSE:ORCL)
CoreWeave, Inc. (NASDAQ:CRWV)
ServiceNow, Inc. (NYSE:NOW)
Business
CyberStep Holdings, Inc. (3810.T), formerly CyberStep, Inc., develops, publishes, and operates online games and interactive entertainment content primarily in Japan and internationally, including in Korea, China, Thailand, the United States, Taiwan, Indonesia, and the Philippines. The company, founded in 2000 and headquartered in Tokyo's Suginami-ku at 1-22-19 Izumi, offers core titles such as the action MMORPG Onigiri; versus fighters GetAmped2 and GetAmped; robot battle games CosmicBreak, CosmicBreak2, and C21; the online crane game Toreba; and additional services including the visual novel brand Rabbitfoot focused on virtual YouTubers, alongside network software, distributed network libraries, 3D graphics engines, and Web3-related token economies. It serves individual gamers and content consumers through direct in-house services, licensing, and customer support across online platforms. In December 2025, the company changed its name to CyberStep Holdings, Inc. following shareholder approval; it launched CRYPTECH Capital in 2025 with an initial 200 million yen commitment to Bitcoin and Ethereum investments, scaling toward 1 billion yen to build Web3 reserves; completed a 121.5 million yen funding round via stock acquisition rights in October 2025 from investors including QL partnerships and Tiger Japan Investment; and signed letters of intent in October 2025 to acquire Aria Co., Ltd. and 3rd, Inc., alongside 2024 collaborations with GENDA Inc., Maruka Corporation, PEANUTS CLUB, SMILE BASE, and Smile Tank for crane games, metaverse expansions via TERAVIT, and pop-up store developments.